12668 TANNENCREST DR (MLS: TB8508086) For Sale

12668 TANNENCREST DR, (Hillsborough), Riverview Florida 33579

Currently Rented at $3,500.00 / month

Area: 3430

Property Info

  • MLS TB8508086
  • Unit No -
  • Bedrooms 5
  • Bathrooms 3
  • Area (sqft) 3430
  • Living Area (sqft) 2937
  • Foundation Slab
  • Min Lease Slab
  • HOA Fees $8.33

Interior Features

  • Living Room/Dining Room Combo
  • Open Floorplan
  • PrimaryBedroom Upstairs
  • Solid Wood Cabinets
  • Split Bedroom
  • Stone Counters
  • Thermostat
  • Walk-In Closet(s)

Buy Price

$
$475,000.00

Rental Price

$
$3,500.00
  • Cap Rate
  • 6.6%
  • Gross Yield
  • 8.8%
  • Lease End Date
  • -
  • Rent Amount

  • $3,500.00

Cash Flow

Cap Rate6.6 Gross Yield8.8% Annual Rent$42,000.00 Property Taxes$10,553.40 Operating Expenses0
Year 1 Year 5 Year 10
Expected Rent $42,000.00 $3,500.00 / mo $210,000.00 $3,500.00 / mo $420,000.00 $3,500.00 / mo
Estimated Expenses $10,553.40 $52,767.00 $105,534.00
Net Cash Flow $31,446.60 $157,233.00 $314,466.00
HOA Fees $99.96 $499.80 $999.60

This site is protected by reCAPTCHA and the Google Privacy Policy and Terms of Service apply.